| Revenue | NOK 0 | — |
| EBITDA | NOK -425K | -102% |
| Net profit | NOK 8,4M | -57% |
| Total assets | NOK 731,3M | +46% |
| Equity | NOK 286,3M | +35% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 170 | 0 | 170 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −27 | −0 | −0 |
| EBITDA | −20 | −528 | −406 | −10 560 | −1 341 | −708 | −202 | −2 220 | −4 196 | −16 988 | −463 | 17 872 | −425 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −20 | −528 | −406 | −10 560 | −1 341 | −708 | −202 | −2 220 | −4 196 | −16 988 | −463 | 17 872 | −425 |
| Net financials | −4 | 543 | 406 | 89 011 | 3 544 | 2 027 | 17 108 | 12 537 | 1 083 | 85 531 | 4 724 | 1 754 | 8 837 |
| Profit before tax | −24 | 15 | 0 | 78 451 | 2 203 | 1 320 | 16 906 | 10 317 | −3 114 | 68 543 | 4 260 | 19 626 | 8 412 |
| Tax | −0 | −0 | −0 | −0 | 693 | 317 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −24 | 15 | 0 | 78 451 | 1 510 | 1 003 | 16 906 | 10 317 | −3 114 | 68 543 | 4 260 | 19 626 | 8 412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 703 | 50 960 | 56 532 | 109 229 | 103 879 | 179 579 | 214 581 | 201 717 | 210 291 | 400 520 | 407 195 | 502 414 | 731 270 |
| Equity | 6 | 10 010 | 10 010 | 88 461 | 89 971 | 90 974 | 110 627 | 120 944 | 117 830 | 94 970 | 192 238 | 211 864 | 286 325 |
| Long-term debt | 35 661 | 40 857 | 46 349 | 10 654 | 0 | 76 908 | 92 622 | 68 494 | 81 099 | 291 812 | 200 520 | 277 399 | 429 337 |
| Short-term debt | 37 | 93 | 173 | 10 113 | 13 908 | 11 697 | 11 332 | 12 280 | 11 362 | 13 739 | 14 438 | 13 151 | 15 608 |
| Total debt | 35 697 | 40 950 | 46 522 | 20 767 | 13 908 | 88 605 | 103 954 | 80 774 | 92 461 | 305 551 | 214 957 | 290 550 | 444 945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eidissen Consult As | Company | 20.1% | 20.1% | 2024 |
Grafo As | Company | 20.1% | 20.1% | 2024 |
Mecca Invest As | Company | 18.4% | 18.4% | 2024 |
Klevenstern As | Company | 18.4% | 18.4% | 2024 |
With Invest As | Company | 13.8% | 13.8% | 2024 |
Oslo Corporate Holding As | Company | 3.4% | 3.4% | 2024 |
Jørgensen Investment As | Company | 2.8% | 2.8% | 2023 |
Runar Berg Holding As | Company | 2.2% | 2.2% | 2024 |
Myhre Capital As | Company | 1.7% | 1.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jørgensen | Chief Executive Officer | 0 companies |
| Lars Aksel Myhre | Chief Executive Officer | 0 companies |
| Gøran Wiik Thomassen | Board of Directors | 0 companies |
| Benn Harald Eidissen | Board of Directors | 0 companies |
| Even Carlsen | Chairman | 0 companies |
| Kristian Arne Adolfsen | Board of Directors | 0 companies |
| Roger Adolfsen | Board of Directors | 0 companies |
| Jørn Eidissen | Board of Directors | 0 companies |